| Class | Size ($MM) | % of Pool | Enhancement | WAL | Coupon | Spread | Legal Final | S&P | Fitch |
|---|---|---|---|---|---|---|---|---|---|
| Class A-1 | 297.8 | 22.0% | 5.45% | 0.30 | 3.96% | +14 I-curve | 2027-07-15 | A-1+ | F1+ |
| Class A-2 | 451.7 | 33.4% | 5.45% | 1.17 | 4.36% | +36 I-curve | 2029-10-15 | AAA | AAA |
| Class A-3 | 451.7 | 33.4% | 5.45% | 2.76 | 4.60% | +43 I-curve | 2031-09-15 | AAA | AAA |
| Class A-4 | 81.8 | 6.0% | 5.45% | 3.97 | 4.67% | +45 I-curve | 2032-10-15 | AAA | AAA |
| Class B | 23.7 | 1.7% | 3.70% | 3.98 | 4.87% | +65 I-curve | 2032-10-15 | AA | AA |
| Class C | 25.7 | 1.9% | 1.80% | 3.98 | 5.00% | +78 I-curve | 2032-10-15 | A | A |
| Class D | 17.6 | 1.3% | 0.50% | 3.98 | 5.36% | +115 I-curve | 2033-07-15 | BBB | BBB |
Enhancement: subordinate notes, overcollateralization and reserve beneath the class, as a share of the pool net of any yield supplement (the adjusted pool, as the issuers and rating agencies measure it); the Class A notes share losses pari passu, so each carries the same figure. Spread: basis points over the benchmark named beside it, from the pricing term sheet — the interpolated curve for fixed-rate classes, 30-day average SOFR for floaters; the two are not comparable. A class marked retained was kept by the depositor, as the prospectus states.
| Sponsor | CarMax Business Services, LLC |
|---|---|
| Servicer | CarMax Business Services, LLC |
| Depositor / Transferor | CarMax Auto Funding LLC |
| Indenture Trustee | U.S. Bank Trust Company, National Association |
| Owner Trustee | Wilmington Trust, National Association |
| Asset Rep. Reviewer | Clayton Fixed Income Services LLC |
| Underwriters | Barclays Capital, Wells Fargo Securities, TD Securities, Scotia Capital, Mizuho Securities, U.S. Bancorp Investments |
| CAOT 2026-3 | CAOT 2026-2 | CAOT 2026-1 | CAOT 2025-4 | CAOT 2025-3 | CAOT 2025-2 | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2026-07-22 | 2026-04-29 | 2026-01-28 | 2025-10-22 | 2025-07-23 | 2025-05-02 | 424B5 |
| Pool balance | $1,353.4MM | $1,180.9MM | $1,306.5MM | $1,306.5MM | $1,457.3MM | $1,410.6MM | 424B5 |
| WA Credit Score | 765+6 | 764 | 760 | 759 | 758 | 758 | 424B5 |
| WA APR | 8.41%−0.79pp | 8.65% | 8.73% | 9.40% | 9.20% | 9.30% | 424B5 |
| WA original term mo | 67.1+0.6 | 67.1 mo | 67.1 mo | 66.2 mo | 66.5 mo | 66.4 mo | 424B5 |
| % new vehicles | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 424B5 |
| Geo top-3 | CA 18.2% TX 10.4% FL 6.5% | CA 18.5% TX 10.5% FL 7.1% | CA 17.6% TX 10.1% FL 6.8% | CA 17.2% TX 9.8% FL 6.7% | CA 17.4% TX 9.6% FL 7.3% | CA 17.8% TX 9.9% FL 7.6% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 5.45%+0.35pp | 5.40% | 5.10% | 4.75% | 4.85% | 5.55% | calc |
| Enhancement, target | 5.45% | 5.40% | 5.10% | 4.75% | 4.85% | 5.55% | calc |
| Subordinate notes | 4.9%+0.6pp | 4.6% | 4.4% | 4.0% | 4.1% | 4.6% | calc |
| OC (initial) | 0.25% | 0.50% | 0.50% | 0.50% | 0.50% | 0.75% | 424B5 |
| OC target | 0.25% | 0.50% | 0.50% | 0.50% | 0.50% | 0.75% | 424B5 |
| OC floor | 0.25% | 0.50% | 0.50% | 0.50% | 0.50% | 0.75% | 424B5 |
| Reserve account | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 424B5 |
| YSOC | n.a. | n.a. | n.a. | n.a. | n.a. | n.a. | 424B5 |
| Pricing | |||||||
| AAA spread | +43 bps−3bps A-3 · 2.8y | +47 bps A-3 · 2.8y | +44 bps A-3 · 2.7y | +41 bps A-2a · 1.2y | +46 bps A-3 · 2.7y | +72 bps A-3 · 2.7y | FWP |
| Terms | |||||||
| Tranches | 7 | 8 | 8 | 8 | 8 | 8 | FWP |
Enhancement: subordinate notes, overcollateralization and the reserve account as a share of the cutoff-date pool — the losses the pool can absorb before the AAA term notes are touched. AAA spread: the pricing spread over the interpolated curve for the fixed-rate AAA class whose weighted-average life is nearest two years, with that class and its WAL shown; floating-rate classes are never used. Source: 424B5 = final prospectus, FWP = pricing term sheet, calc = derived from the above. Deltas are against the peer median; green means more protection, or a cheaper price for it, for the noteholder.
OC shown net of any yield-supplement overcollateralization (YSOC); YSOC is a yield mechanism for subvented low-APR pools and is reported separately. OC target is a % of the pool balance — current (amortizing) for greater-of/sum-of structures, original (cut-off) for flat structures; OC floor is a % of the original pool balance.
| CAOT 2026-3 | TAOT 2026-C | GMCAR 2026-3 | FCAOT 2026-B | HART 2026-B | NAROT 2026-A | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2026-07-22 | 2026-07-21 | 2026-07-15 | 2026-06-23 | 2026-06-17 | 2026-05-27 | 424B5 |
| Pool balance | $1,353.4MM | $2,023.1MM | $1,078.8MM | $1,655.3MM | $2,408.5MM | $1,394.8MM | 424B5 |
| WA Credit Score | 765−9 | 771 | 781 | 752 | 774 | 787 | 424B5 |
| WA APR | 8.41%+3.24pp | 5.36% | 6.63% | 5.07% | 5.17% | 4.44% | 424B5 |
| WA original term mo | 67.1+0.9 | 66.0 mo | 70.0 mo | 66.4 mo | 65.8 mo | — | 424B5 |
| % new vehicles | 0.0% | 87.5% | 80.8% | 92.6% | 99.8% | 10.9% | 424B5 |
| Geo top-3 | CA 18.2% TX 10.4% FL 6.5% | CA 24.2% TX 16.3% IL 3.9% | TX 14.4% FL 6.8% CA 6.7% | TX 17.3% CA 8.7% FL 8.5% | TX 13.0% FL 9.9% CA 8.5% | FL 6.8% CA 6.3% GA 3.7% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 5.45%+0.20pp | 2.75% | 6.10% | 5.25% | 7.55% | 4.25% | calc |
| Enhancement, target | 5.45% | 3.60% | 6.10% | 7.25% | 8.05% | 4.25% | calc |
| Subordinate notes | 4.9%+1.8pp | 2.5% | 3.1% | 5.0% | 4.8% | 3.0% | calc |
| OC (initial) | 0.25% | 0.00% | 2.75% | 0.00% | 2.50% | 1.00% | 424B5 |
| OC target | 0.25% | 0.85% | 2.75% | 2.00% | 3.00% | 1.00% | 424B5 |
| OC floor | 0.25% | 0.85% | 2.75% | 2.00% | 3.00% | 1.00% | 424B5 |
| Reserve account | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 0.25% | 424B5 |
| YSOC | n.a. | 6.08% | 3.18% | 4.61% | 6.86% | 8.14% | 424B5 |
| Pricing | |||||||
| AAA spread | +43 bps+7bps A-3 · 2.8y | +35 bps A-3 · 2.5y | +31 bps A-3 · 2.4y | +36 bps A-3 · 2.4y | +41 bps A-3 · 2.4y | +44 bps A-3 · 2.3y | FWP |
| Terms | |||||||
| Tranches | 7 | 6 | 7 | 7 | 7 | 7 | FWP |
Enhancement: subordinate notes, overcollateralization and the reserve account as a share of the cutoff-date pool — the losses the pool can absorb before the AAA term notes are touched. AAA spread: the pricing spread over the interpolated curve for the fixed-rate AAA class whose weighted-average life is nearest two years, with that class and its WAL shown; floating-rate classes are never used. Source: 424B5 = final prospectus, FWP = pricing term sheet, calc = derived from the above. Deltas are against the peer median; green means more protection, or a cheaper price for it, for the noteholder.
OC shown net of any yield-supplement overcollateralization (YSOC); YSOC is a yield mechanism for subvented low-APR pools and is reported separately. OC target is a % of the pool balance — current (amortizing) for greater-of/sum-of structures, original (cut-off) for flat structures; OC floor is a % of the original pool balance.
Anchor expectations in empirical base rates from the sponsor's prior series and FICO-tier peer set.
Left: per-series cumulative NET loss at matched seasoning 10-D (10-D servicer distribution reports). IQR band uses a fixed cohort of all peer series with ≥18 months of data (269 series across 22 issuers). Right: portfolio-level 60+ DQ rate aggregated across all active deals per issuer (calendar time, last 3 years), from ABS-EE loan-level data ABS-EE.
CarMax Business Services, LLC — ticker CAOT.
Peer tier: prime.
Open the performance page ↗ for
FICO sub-band and new/used stratification.